Our valuation methods disagree fundamentally on this stock — they span $1.84 to $91.55 depending on the approach. That usually means the standard models don't fit its profile — often a fast-growing business with depressed GAAP earnings — so rather than publish a misleading number, we're not putting a single fair-value estimate on it. The individual method outputs are below.
| Method | Value | Role |
|---|---|---|
| Peer Multiples | $12.16 | COMPUTED |
| Book Value Anchor | $37.40 | COMPUTED |
| Earnings Anchor | $91.55 | COMPUTED |
| Cash Floor | $1.84 | COMPUTED |
| NAV Anchor | $37.40 | COMPUTED |
| Revenue Total sales generated from the company's primary business activities over the trailing twelve months. | 55.23B |
| Gross Profit Revenue minus cost of goods sold. What remains before operating expenses — reflects pricing power and production efficiency. | — |
| Operating Income Profit from core business operations after all operating expenses (EBIT). Excludes interest and taxes. | 6.70B |
| Net Income Bottom-line profit after all expenses, interest, and taxes are deducted from revenue. | 9.58B |
| Free Cash Flow Operating cash flow minus capital expenditures. The actual cash the business generates after maintaining its assets — the truest measure of profitability. | 10.12B |
| EBITDA Earnings before interest, taxes, depreciation & amortization. A proxy for operating cash earnings that strips out accounting and financing differences. | 7.45B |
| Total Debt Combined short-term and long-term interest-bearing debt obligations. Compare against cash and earnings to gauge leverage risk. | 12.72B |
| Cash & Equivalents Highly liquid assets on hand — cash, money market funds, and short-term securities. The company's immediate financial cushion. | 4.87B |
| Market Cap | 155.33B |
| Enterprise Value | 165.19B |
| EV / Revenue | 3.0x |
| EV / EBITDA | 22.2x |
| P/E (TTM) | 16.2x |
| Forward P/E (extrapolated) | 5.5x |
| PEG | — |
| P/FCF | 15.4x |
| FCF Yield | 6.5% |
| Gross Margin Gross profit as a % of revenue. Measures how efficiently the company produces its goods or services — higher is better. | — |
| EBITDA Margin EBITDA as a % of revenue. Shows core operating profitability before accounting adjustments — useful for comparing across industries. | 13.5% |
| Net Margin Net income as a % of revenue. The ultimate measure of overall profitability after every expense, interest payment, and tax is accounted for. | 17.3% |
| FCF Margin Free cash flow as a % of revenue. Shows how much of each dollar of revenue converts into real, spendable cash. | 18.3% |
| Revenue Growth (YoY) Year-over-year change in total revenue. Measures business momentum — sustained growth above 15% is typically considered strong. | 16.7% |
| Net Income Growth (YoY) Year-over-year change in net income. Shows whether profits are growing faster or slower than revenue — a key indicator of improving or deteriorating quality. | -24.1% |
| Piotroski F-Score Score from 0–9 measuring financial strength across profitability, leverage, and efficiency signals. 8–9 = strong, 0–2 = distressed. | 4 / 9 |
| Altman Z-Score Bankruptcy risk model. Above 2.99 = safe zone, 1.81–2.99 = grey zone, below 1.81 = distress signal. Most useful for manufacturing companies. | 2.15 |
| Metric | Q2 '26 | Q1 '26 | Q4 '25 | Q3 '25 | Q2 '25 | Q1 '25 | Q ' | Q3 '24 | Q2 '24 | Q1 '24 | Q4 '23 | Q3 '23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Total quarterly sales from primary business operations. | 14.19B | 13.20B | 14.37B | 13.47B | 12.65B | 11.53B | 11.96B | 11.19B | 10.70B | 10.13B | 9.94B | 9.29B |
| Gross Profit Quarterly revenue minus cost of goods sold. | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Income Quarterly profit from core operations before interest and taxes (EBIT). | 1.89B | 1.92B | 1.77B | 1.11B | 1.45B | 1.23B | 770.0M | 1.06B | 796.0M | 172.0M | 652.0M | 394.0M |
| Net Income Quarterly bottom-line profit after all expenses and taxes. | 2.39B | 263.0M | 296.0M | 6.63B | 1.36B | 1.78B | 6.88B | 2.61B | 1.02B | -654.0M | 1.43B | 221.0M |
| FCF Quarterly free cash flow: operating cash minus capital expenditures. | 2.79B | 2.29B | 2.81B | 2.23B | 2.48B | 2.25B | 1.71B | 2.11B | 1.72B | 1.36B | 768.0M | 905.0M |